You are on page 1of 8

Varroc Engineering

Stock data Forecasts/valuations 2022 2023E 2024E


CMP(Rs)/FV(Rs)/Rating 458/500/ADD EPS (Rs) (63.4) (22.5) 6.0
52-week range (Rs) (high-low) 494-260 EPS growth (%) (36.0) 64.5 126.8
Mcap (bn) (Rs/US$) 70/1 P/E (X) (7.2) (20.3) 75.8
ADTV-3M (mn) (Rs/US$) 301/4 P/B (X) 3.4 4.0 3.8
Shareholding pattern (%) EV/EBITDA (X) 91.2 12.9 7.7
Promoters 75.0 RoE (%) (46.4) (19.7) 5.0
FPIs/MFs/BFIs 3.5/13.1/1.1 Div. yield (%) 0.0 0.0 0.0
Price performance (%) 1M 3M 12M Sales (Rs bn) 122 134 150
Absolute 23.8 8.4 23.4 EBITDA (Rs bn) 1 7 12
Rel. to BSE-30 27.7 12.7 6.6 Net profits (Rs bn) (10) (3) 1

You might also like